CSA 1917/H2(The holy cow that was hard edition)

[TexanCowboy]

CSA 1917 H2

                  Population  BP   IC   Revenue
CSA                   39.467     24.5   101   $140.47
Haiti                   2.218     0.5   2   $4.04
Bahamas                   0.538     .5   3   $3.54
Cancun*            0.02            0   1   $1.02
Total:   42.243     25.5   107   $148.05

                                           $       BP  
Additional Civilian Income:   0        0
Misc Income Adjustments:   0        0
Other Military Income:         0         0
Carryover                          $2.39     0                          
Total Budget:                  $150.44 25.5

Debits:    
Army Construction:            $2      .25  
Army Maintenance:             $7.72 0    
Army Ammo Consumption   $0.00 0  
Aircraft Infrastructure         $0.00  0  
Aircraft Constr/Repair         $0.80 50 Long Range Planes
Aircraft Maintenance           $0.27    
Navy Construction&Repair $31.37   25.25
Navy Maintenance:             $14.02
Research:                           $7.75  Maximum: $8
Military Infrastructure        $7.00 0.0 Upgrading Charlston to Type 4:$4+Type 0 Slip at Pensecola:$3  
Railways                            $0.00 0  
Other Expenses                $0.00 0  
Military Budget               $71.65 25.50 Maximum: $72.22
Economic Dev.: $74.73  Maximum: $72.22
   
Remaining:  0.00  $2.39
   
Projects:                        Price This Half Remaining  
Population Growth Fund $1.00 $1.00 $0.00  
New IC (Bahamas)         $75.00 $45.00 $0.00  Completed
New IC (Shanghai RRC) $75.00 $25.00 $25.00
New IC (Haiti)                 $75.00 $9.00 $68.00          

Research:
1915 Underway Refueling  $1.00 6 completed  
1915 Armor Technology  $1.00 5   completed
1915 Aircraft/Seaplane Carriers  $1.00 4  completed
9.2"L50 Triple Mount  $0.50 4 completed    
1915 Naval Gun Tech  $1.00 3  
1915 Submarines  $1.00 3  
1917 Naval Propulsion  $1.00 2  
1912 Geared Drives (From Italia)  $0.25 2 completed
1905 CBR (from France)  $0.25 2 completed
1915 Special Unit Weapons (From France)  $0.25 2 completed  
1912 Fire Control (From UNK)  $0.00 3 completed
1910 Motorization (From Italia)  $0.00 3  completed
1910 Mobilization (From France)  $0.00 3  completed

   

[TexanCowboy]

Naval Upkeep
Ship   Count   Name/Class   Disp   Cost   Total   LD/Com/R.   Status   Upkeep
B-18   1   Virginia   17263   $17.26   $17.26   05/08/-   A   $0.4315
B-19   3   Nuevo Leon   17000   $17.00   $51.00   07/09/-   A   $1.2750
B-21   3   Oklahoma   18500   $18.50   $55.50   09/13/-   A   $1.3875
B-21   1   Oklahoma   18500   $18.50   $18.50   09/13/-   A   $0.4625
B-24   2   New Mexico   20000   $20.00   $40.00   12/14/-   A   $1.0000
AC-12   2   Stuart   10250   $10.25   $20.50   01/01/-   R   $0.1025
AC-14   2   Davis   11717   $11.56   $23.12   01/03/14   A   $0.5780
                        
C-10   2   Buchanan   7429   $7.43   $14.86   03/03/-   A   $0.3715
C-12   3   Mobile   7084   $7.08   $21.24   03/03/-   A   $0.5310
C-15   4   Rattlesnake   5000   $5.00   $20.00   07/07/-   A   $0.5000
C-19   3   Hatchitigbee   6000   $6.00   $18.00   10/13/-   A   $0.4500
PC-01   9   St. Louis   2921   $2.92   $26.28   02/03/-   R   $0.1314
PC-10   7   Murfreesboro   3500   $3.50   $24.50   08/08/-   A   $0.6125
PC-10   5   Murfreesboro   3500   $3.50   $17.50   08/08/-   A   $0.4375
PC-22   2   Charlotte   3500   $3.50   $7.00   13/13/-   A   $0.1750
PC-24   6   Chattanooga   4050   $4.05   $24.30   14/16/-   A   $0.6075
F-12   5   Miami   2269   $2.27   $11.35   97/97/-   R   $0.0568
F-17   2   Passadena   2394   $2.39   $4.78   97/97/-   R   $0.0239
F-19   3   Thomasville   2373   $2.37   $7.11   97/97/-   R   $0.0356
TR-144   25   A-Class   536   $0.84   $21.00   00/00/-   A   $0.5250
TR-175   12   B-Class   700   $0.88   $10.50   04/04/-   A   $0.2625
TR-187   5   C-Class   700   $0.88   $4.38   07/07/-   A   $0.1094
TR-192   8   D-Class   750   $0.76   $6.10   08/08/-   A   $0.1525
TR-200   30   TR-200   500   $0.63   $18.75   09/09/-   A   $0.4688
TR-235   10   E-Class   1000   $1.25   $12.50   13/14/-   A   $0.3125
TB-01   40   TB-01   250   $0.31   $12.50   13/14/-   A   $0.3125
S-1   20   S-1   200   $0.20   $4.00   09/09/-   A   $0.1000
S-21   19   S-21   300   $0.30   $5.70   09/09/-   A   $0.1425
S-21   1   S-28   300   $0.30   $0.30   09/09/-   A   $0.0075
SM-01   10   SM-01   250   $0.25   $2.50   13/13/-   A   $0.0625
SS-01   10   A-Class   100   $0.20   $2.00   06/06/-   A   $0.0500
SS-11   6   B-Class   250   $0.50   $3.00   08/08/-   A   $0.0750
SS-17   5   C-Class   750   $1.50   $7.50   13/14/-   A   $0.1875
AD-1   1   Ingalls   8700   $8.70   $8.70   10/11/-   A   $0.2175
AO-1   1   Spruce   6496   $6.50   $6.50   11/14/-   A   $0.1624
AD-2   1   Mount Mitchell   3900   $3.90   $3.90   13/14/0   A   $0.0975
AD-3   3   Puerto Penasco   2330   $2.33   $6.99   00/01/14   A   $0.1748
AO-2   2   Poplar   1960   $0.49   $0.98   13/14/0   A   $0.0245
TRM-01   3   TRM-01   450   $0.56   $1.69   12/12/-   A   $0.0422
AC-15   1   America   25545   $25.55   $25.55   14/16/-   A   $0.6388
A0-5   2   Oak   10,000   $2.50   $5.00   14/16/-   A   $0.1250

[TexanCowboy]

	Army Upkeep		Upkeep:		$7.62			Ammo:	0
									Ammo
Unit	Name	Type	Strength	Morale	Rating	Artillery	Status	Upkeep	Cons.	Location
Corps	I INF Corps	INF	100	Elite	5	3	M	$1.00	0.0
Corps	IV INF Corps	INF	100	Regular	5	3	M	$1.00	0.0
Corps	V INF Corps	INF	100	Regular	5	3	A	$0.50	0.0
Corps	XIX INF Corps	INF	100	Regular	5	3	A	$0.50	0.0
Corps	XX INF Corps	INF	100	Regular	5	3	M	$1.00	0.0
Corps	XXI INF Corps	INF	100	Regular	5	3	A	$0.50	0.0
Corps	XIV Mountain INF Corps	LINF	100	Regular	5	1.5	A	$0.50	0.0
Corps	Marine Corps	LINF	100	Regular	5	1.5	M	$1.00	0.0
Div	1st CAV Div	CAV	100	Elite	4	1	A	$0.20	0.0
Div	2nd CAV Div	CAV	100	Regular	4	1	M	$0.40	0.0
Corps	III INF Corps	INF	100	Regular	4	2	R	$0.08	0.0
Corps	VI INF Corps	INF	100	Regular	4	2	R	$0.08	0.0
Corps	VII INF Corps	INF	100	Regular	4	2	R	$0.08	0.0
Corps	VIII INF Corps	INF	100	Regular	4	2	R	$0.08	0.0
Corps	IX INF Corps	INF	100	Regular	4	2	R	$0.08	0.0
Corps	X INF Corps	INF	100	Regular	4	2	R	$0.08	0.0
Corps	XI INF Corps	INF	100	Regular	4	2	R	$0.08	0.0
Corps	XII INF Corps	INF	100	Regular	4	2	R	$0.08	0.0
Corps	XIII INF Corps	INF	100	Regular	4	2	R	$0.08	0.0
Corps	XV INF Corps	INF	100	Regular	4	2	R	$0.08	0.0
Corps	XVI INF Corps	INF	100	Regular	4	2	R	$0.08	0.0
Corps	XVII INF Corps	INF	100	Regular	4	2	R	$0.08	0.0
Corps	XVIII INF Corps	INF	100	Regular	4	2	R	$0.08	0.0
Div	3rd CAV Div****	CAV	100	Regular	4	1	R	$0.04	0.0
Div	4th CAV Div****	CAV	100	Regular	4	1	R	$0.04	0.0
Corps	XXII Stockpiled Corps	LINF	100	Regular	4	1	s	$0.00	0.0

[TexanCowboy]

Naval Construction


Ship   Tonnage Amount$H  Amount Total   BP$H   BP Total   Time   Time Total
BB-28   30,300     $5.50       $14.50            5.5       14.5         24     42  (afloat)
BB-29   30,300     $3.00       $10.80            3         10.8        18       42   (afloat)
BB-18   17,263     $3.24       $9.72               2.22    6.66       18       24  (reconstruction)  8.86 BP, $12.94
C-12     7,035        $2.18     $2.18                 .51       .51        6         6   (refurb, complete)
C-13     7,035        $2.18     $2.18                 .51       .51        6         6   (refurb, complete)
C-14     7,035        $0.74     $0.74                 .17       .17        6         12  (refurb) $2.18, .51 BP
AC-17   16,500      $4.42     $7.69                4.42      7.69     12       30    
AC-18   16,500      $4.41     $7.31                4.41      7.31     12       30
AO-6     5,520        $.345     $.690              .345         .69      12       24
AO-7     5,520        $.345     $.690              .345         .69      12       24
AP-2      13,080      $.82       $1.63                .82        1.63    12        24
F-TRx4    6,000      $3.75      $3.75                3               3       6        12
C-TRx5   3,500      $.43         $.43                0                0         6        6  (refurb, complete)